[RKI] YoY TTM Result on 31-Dec-2010 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -27.46%
YoY- -46.99%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 593,128 514,848 474,825 535,741 456,005 409,559 407,872 6.43%
PBT 61,949 29,355 11,358 28,495 37,185 10,364 3,820 59.02%
Tax -5,821 -3,336 -1,390 -3,776 230 -250 -234 70.77%
NP 56,128 26,019 9,968 24,719 37,415 10,114 3,586 58.09%
-
NP to SH 43,828 19,872 4,886 16,934 31,942 11,780 5,889 39.68%
-
Tax Rate 9.40% 11.36% 12.24% 13.25% -0.62% 2.41% 6.13% -
Total Cost 537,000 488,829 464,857 511,022 418,590 399,445 404,286 4.84%
-
Net Worth 270,236 219,688 204,135 193,821 191,560 171,964 160,464 9.06%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - 1,943 2,590 - -
Div Payout % - - - - 6.09% 21.99% - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 270,236 219,688 204,135 193,821 191,560 171,964 160,464 9.06%
NOSH 97,207 97,207 97,207 64,838 64,792 64,794 64,766 6.99%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 9.46% 5.05% 2.10% 4.61% 8.20% 2.47% 0.88% -
ROE 16.22% 9.05% 2.39% 8.74% 16.67% 6.85% 3.67% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 610.17 529.64 488.47 826.27 703.79 632.09 629.76 -0.52%
EPS 45.09 20.44 5.03 26.12 49.30 18.18 9.09 30.56%
DPS 0.00 0.00 0.00 0.00 3.00 4.00 0.00 -
NAPS 2.78 2.26 2.10 2.9893 2.9565 2.654 2.4776 1.93%
Adjusted Per Share Value based on latest NOSH - 64,838
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 304.43 264.26 243.71 274.98 234.05 210.21 209.35 6.43%
EPS 22.50 10.20 2.51 8.69 16.39 6.05 3.02 39.71%
DPS 0.00 0.00 0.00 0.00 1.00 1.33 0.00 -
NAPS 1.387 1.1276 1.0478 0.9948 0.9832 0.8826 0.8236 9.06%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.08 0.70 0.61 1.12 1.12 0.67 0.85 -
P/RPS 0.34 0.13 0.12 0.14 0.16 0.11 0.13 17.36%
P/EPS 4.61 3.42 12.14 4.29 2.27 3.69 9.35 -11.10%
EY 21.68 29.20 8.24 23.32 44.02 27.14 10.70 12.47%
DY 0.00 0.00 0.00 0.00 2.68 5.97 0.00 -
P/NAPS 0.75 0.31 0.29 0.37 0.38 0.25 0.34 14.08%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 28/02/13 24/02/12 23/02/11 24/02/10 25/02/09 26/02/08 -
Price 2.54 0.76 0.63 1.15 1.45 0.57 0.84 -
P/RPS 0.42 0.14 0.13 0.14 0.21 0.09 0.13 21.56%
P/EPS 5.63 3.72 12.53 4.40 2.94 3.14 9.24 -7.91%
EY 17.75 26.90 7.98 22.71 34.00 31.90 10.82 8.59%
DY 0.00 0.00 0.00 0.00 2.07 7.02 0.00 -
P/NAPS 0.91 0.34 0.30 0.38 0.49 0.21 0.34 17.81%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment